Property Analysis for 4101 N 40th Ave, Omaha, NE 68111

Long-Term Rental Analysis

4101 N 40th Ave, Omaha, NE 68111

$105,000 • 3 beds • 1 baths • 1134 sqft

This property could be a profitable Long-Term investment with a projected 21.17% first-year return on $22,050 initial cash invested.

Cash On Cash

21.17%

Cap Rate

11.34%

Rent

$1,410

Cashflow

$389

Rent Confidence: High

Annual

$16,920

Median

$1,350

Avg

$1,407

Samples

Financing

Purchase Price $105k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $22,050

Downpayment 20% $21,000

Closing costs 1% $1,050

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,410

Total Expenses $1,021

Mortgage P&I 38% $533

Property Taxes 6% $85

Home Insurance 3% $37

PManagement 10% $141

CapEx 5% $70

Vacancy 6% $85

Maintenance 5% $70

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	4139 N 40th St, Omaha, NE 68111	$1600	3	1	1100	0.1 mi
2	4135 N 44th St, Omaha, NE 68111	$1395	3	1	1098	0.3 mi
3	4943 N 36th St, Omaha, NE 68111	$1295	3	1	1104	0.7 mi
4	3743 N 36th Ave, Omaha, NE 68111	$1295	3	1	1200	0.4 mi
5	4916 N 34th Ave, Omaha, NE 68111	$1250	3	1	1092	0.7 mi
6	4202 Emmet St, Omaha, NE 68111	$1300	3	1	1200	0.5 mi
7	4257 Corby St, Omaha, NE 68111	$995	3	1	1100	0.9 mi
8	2905 N 47th Ave, Omaha, NE 68104	$1500	3	1	1168	0.9 mi
9	4554 N 41st St, Omaha, NE 68111	$1335	3	1	1061	0.4 mi
10	3516 N 47th Ave, Omaha, NE 68104	$1595	3	1	1200	0.7 mi
11	3107 N 59th St, Omaha, NE 68104	$2050	3	1	1132	1.7 mi
12	3605 Charles St, Omaha, NE 68131	$1395	3	1	1152	1.6 mi
13	4930 Grant St, Omaha, NE 68104	$1915	3	1	1100	1.4 mi
14	4505 Grant St, Omaha, NE 68104	$1350	3	1	1200	1.2 mi
15	3708 N 19th St, Omaha, NE 68110	$1250	3	1	1102	1.7 mi
16	3511 N 44th Ave, Omaha, NE 68111	$1100	3	1	1265	0.5 mi
17	3215 N 60th St, Omaha, NE 68104	$1500	3	1	1100	1.7 mi
18	2412 Pinkney St, Omaha, NE 68111	$1400	3	1	1200	1.4 mi
19	4216 Larimore Ave, Omaha, NE 68111	$1295	3	1	1008	0.5 mi
20	2414 Pinkney St, Omaha, NE 68111	$1500	3	1	1200	1.4 mi
21	5350 N 44th Ave, Omaha, NE 68111	$1300	3	1	1040	1 mi
22	4657 Camden Ave, Omaha, NE 68104	$1500	3	1	1250	0.9 mi
23	3513 Redick Ave, Omaha, NE 68112	$1295	3	1	1200	1.5 mi
24	4422 N 53rd St, Omaha, NE 68104	$1450	3	1	1048	1.2 mi
25	6339 N 36th Ave, Omaha, NE 68111	$1325	3	1	1064	1.5 mi

Projections